S1 Corp
KRX:012750

Watchlist Manager
S1 Corp Logo
S1 Corp
KRX:012750
Watchlist
Price: 88 900 KRW -2.84% Market Closed
Market Cap: ₩3T

EV/EBITDA

5.2
Current
49%
More Expensive
vs 3-y average of 3.5

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
5.2
=
Enterprise Value
₩2.1T
/
EBITDA
₩408.5B

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
5.2
=
Enterprise Value
₩2.1T
/
EBITDA
₩408.5B

Valuation Scenarios

S1 Corp is trading above its 3-year average

If EV/EBITDA returns to its 3-Year Average (3.5), the stock would be worth ₩59 515.41 (33% downside from current price).

Statistics
Positive Scenarios
2/4
Maximum Downside
-33%
Maximum Upside
+165%
Average Upside
42%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 5.2 ₩88 900
0%
3-Year Average 3.5 ₩59 515.41
-33%
5-Year Average 3.8 ₩64 622.09
-27%
Industry Average 13.8 ₩235 287.98
+165%
Country Average 8.5 ₩146 050.34
+64%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
₩2.1T
/
Jan 2026
₩408.5B
=
5.2
Current
₩2.1T
/
Dec 2026
₩377B
=
5.6
Forward
₩2.1T
/
Dec 2027
₩394.4B
=
5.4
Forward
₩2.1T
/
Dec 2028
₩350.5B
=
6.1
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
KR
S1 Corp
KRX:012750
3T KRW 5.2 16.8
JP
Secom Co Ltd
TSE:9735
2.7T JPY 9.2 25.3
UK
Verisure PLC
STO:VSURE
11.8B EUR 12.2 -46.2
SE
Securitas AB
STO:SECU B
96.3B SEK 8.1 18.8
US
Brinks Co
NYSE:BCO
4.6B USD 7.8 22.8
JP
Sohgo Security Services Co Ltd
TSE:2331
594.6B JPY 6.4 17.9
SE
Loomis AB
STO:LOOMIS
29.3B SEK 4.7 18.3
US
Geo Group Inc
NYSE:GEO
2.6B USD 9.8 10.2
US
CoreCivic Inc
NYSE:CXW
2.1B USD 9.1 17.7
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD -862.7 -148.7
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.4B EUR 3.3 12
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
S1 Corp
KRX:012750
Average EV/EBITDA: 7.6
5.2
-5%
N/A
JP
Secom Co Ltd
TSE:9735
9.2
4%
2.3
UK
Verisure PLC
STO:VSURE
12.2
20%
0.6
SE
Securitas AB
STO:SECU B
8.1
3%
2.7
US
Brinks Co
NYSE:BCO
7.8
12%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
6.4
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.7
4%
1.2
US
Geo Group Inc
NYSE:GEO
9.8
N/A N/A
US
CoreCivic Inc
NYSE:CXW
9.1
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
3.3
5%
0.7
P/E Multiple
Earnings Growth PEG
KR
S1 Corp
KRX:012750
Average P/E: 17.8
16.8
12%
1.4
JP
Secom Co Ltd
TSE:9735
25.3
10%
2.5
UK
Verisure PLC
STO:VSURE
Negative Multiple: -46.2 N/A N/A
SE
Securitas AB
STO:SECU B
18.8
17%
1.1
US
Brinks Co
NYSE:BCO
22.8
39%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
17.9
15%
1.2
SE
Loomis AB
STO:LOOMIS
18.3
23%
0.8
US
Geo Group Inc
NYSE:GEO
10.2
N/A N/A
US
CoreCivic Inc
NYSE:CXW
17.7
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
12
11%
1.1

Market Distribution

Lower than 71% of companies in Korea
Percentile
29th
Based on 1 135 companies
29th percentile
5.2
Low
0 — 5.3
Typical Range
5.3 — 15.6
High
15.6 —
Distribution Statistics
Korea
Min 0
30th Percentile 5.3
Median 8.5
70th Percentile 15.6
Max 24 013.5

S1 Corp
Glance View

S1 Corp., often considered a quiet powerhouse in the financial services domain, stands as a testament to the evolution of online banking technology. The company's origins trace back to a group of forward-thinking entrepreneurs who envisioned a world where financial transactions could transcend the barriers of traditional banking hours and locations. Embracing the digital renaissance, S1 Corp. set out to redefine how consumers and financial institutions engage. By developing software solutions that facilitated seamless, secure, and reliable online banking experiences, S1 Corp. quickly became an integral partner to banks and credit unions worldwide. Their suite of products enables these institutions to offer online bill payments, personal finance management, and mobile banking services, revolutionizing customer interactions by making banking accessible anytime, anywhere. At the financial core of S1 Corp.'s operations lies a potent combination of licensing fees and service contracts. Banks and financial institutions seeking to elevate their digital offerings turn to S1 Corp. for its robust platform, committing to long-term partnerships that provide a steady stream of recurring revenue through subscription-based models and software licensing. Furthermore, the company capitalizes on its expertise by offering consultancy services, helping institutions integrate and optimize its technology. This dual revenue stream not only ensures consistent growth but also allows S1 Corp. to reinvest in innovation, pushing the boundaries of digital finance and maintaining its competitive edge in an increasingly crowded market.

Intrinsic Value
84 152.74 KRW
Overvaluation 5%
Intrinsic Value
Price ₩88 900
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett